Sayfa yüklenirken bir hata oluştu.
Teknik ekibimiz bilgilendirildi, ancak sorunun devam etmesi durumunda lütfen e-posta destek widget ile bize ulaşın.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 3,9x - 4,4x | 4,1x |
| Selected Fwd Revenue Multiple | 3,6x - 3,9x | 3,7x |
| Fair Value | ₪41,59 - ₪45,99 | ₪43,79 |
| Upside | 29,0% - 42,7% | 35,8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Solaer Renewable Energies Ltd | SOLR | TASE:SOLR |
| Doral Group Renewable Energy Resources Ltd | DORL | TASE:DORL |
| Sunflower Sustainable Investments Ltd | SNFL | TASE:SNFL |
| Zephyrus Wing Energies Ltd | ZPRS | TASE:ZPRS |
| Meshek Energy - Renewable Energies Ltd. | MSKE | TASE:MSKE |
| OPC Energy Ltd. | OPCE | TASE:OPCE |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| SOLR | DORL | SNFL | ZPRS | MSKE | OPCE | |||
| TASE:SOLR | TASE:DORL | TASE:SNFL | TASE:ZPRS | TASE:MSKE | TASE:OPCE | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 45.5% | 124.0% | 24.2% | 120.8% | 65.4% | 15.9% | ||
| 3Y CAGR | 66.5% | 35.4% | 47.4% | 10.7% | 32.5% | 20.8% | ||
| Latest Twelve Months | 48.9% | 294.2% | -5.3% | -20.7% | 33.9% | 8.9% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | -67.9% | -49.4% | 23.9% | 57.1% | -49.8% | 8.4% | ||
| Prior Fiscal Year | -38.2% | -93.5% | 15.9% | 56.8% | -41.0% | 6.8% | ||
| Latest Fiscal Year | -19.4% | -33.4% | 42.0% | 40.9% | -20.0% | 7.8% | ||
| Latest Twelve Months | -23.6% | -33.4% | 42.0% | 40.9% | -20.0% | 7.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 21.87x | 9.39x | 3.61x | 7.36x | 9.31x | 2.99x | ||
| EV / LTM EBIT | -92.9x | -28.1x | 8.6x | 18.0x | -46.6x | 38.2x | ||
| Price / LTM Sales | 7.35x | 6.61x | 1.31x | 3.94x | 18.19x | 2.97x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 3.61x | 9.31x | 21.87x | |||||
| Historical EV / LTM Revenue | 2.99x | 5.15x | 6.31x | |||||
| Selected EV / LTM Revenue | 3.94x | 4.14x | 4.35x | |||||
| (x) LTM Revenue | 2,779 | 2,779 | 2,779 | |||||
| (=) Implied Enterprise Value | 10,940 | 11,516 | 12,092 | |||||
| (-) Non-shareholder Claims * | (53) | (53) | (53) | |||||
| (=) Equity Value | 10,887 | 11,463 | 12,039 | |||||
| (/) Shares Outstanding | 255.7 | 255.7 | 255.7 | |||||
| Implied Value Range | 42.57 | 44.83 | 47.08 | |||||
| FX Rate: ILS/ILS | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 42.57 | 44.83 | 47.08 | 32.24 | ||||
| Upside / (Downside) | 32.1% | 39.0% | 46.0% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | SOLR | DORL | SNFL | ZPRS | MSKE | OPCE | |
| Enterprise Value | 1,524 | 2,911 | 630 | 1,469 | 986 | 8,297 | |
| (+) Cash & Short Term Investments | 124 | 540 | 151 | 144 | 53 | 962 | |
| (+) Investments & Other | 15 | 2,159 | 0 | 48 | 2,439 | 5,320 | |
| (-) Debt | (1,152) | (3,528) | (540) | (875) | (1,180) | (4,666) | |
| (-) Other Liabilities | 6 | (31) | (12) | 0 | (372) | (1,669) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 517 | 2,051 | 229 | 786 | 1,926 | 8,244 | |
| (/) Shares Outstanding | 16.4 | 177.7 | 38.6 | 65.0 | 710.6 | 255.7 | |
| Implied Stock Price | 31.52 | 11.54 | 5.92 | 12.09 | 2.71 | 32.24 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 31.52 | 11.54 | 5.92 | 12.09 | 2.71 | 32.24 | |
| Trading Currency | ILS | ILS | ILS | ILS | ILS | ILS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |